(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -19.44%307.49M | -19.44%307.49M | 17.76%566.46M | 38.66%973.41M | 53.55%1.37B | -15.81%381.71M | -15.81%381.71M | -36.48%481.03M | -27.70%702.02M | -20.71%889.86M |
-Cash and cash equivalents | -19.44%307.49M | -19.44%307.49M | 17.76%566.46M | 38.66%973.41M | 53.55%1.37B | -15.81%381.71M | -15.81%381.71M | -32.95%481.03M | -21.31%702.02M | -18.45%889.86M |
-Accounts receivable | 20.11%274.97M | 20.11%274.97M | 67.70%310.81M | 60.54%256.41M | 63.18%225.99M | 3.92%228.93M | 3.92%228.93M | 40.17%185.34M | 88.60%159.72M | 210.93%138.49M |
-Taxes receivable | 811.28%20.92M | 811.28%20.92M | ---- | ---- | ---- | -87.89%2.3M | -87.89%2.3M | ---- | ---- | ---- |
-Other receivables | 41.56%38.39M | 41.56%38.39M | 54.58%11.15M | 122.00%11.23M | 105.73%10.62M | 41.84%27.12M | 41.84%27.12M | 236.76%7.21M | 397.93%5.06M | 1,295.41%5.16M |
Inventory | 44.99%481.7M | 44.99%481.7M | -3.35%437.65M | 14.60%448.67M | 24.33%403.27M | 27.17%332.22M | 27.17%332.22M | 210.60%452.8M | 429.92%391.52M | 245.64%324.36M |
Prepaid assets | 57.65%176.41M | 57.65%176.41M | ---- | ---- | ---- | 152.99%111.9M | 152.99%111.9M | ---- | ---- | ---- |
Other current assets | 25.05%5.92M | 25.05%5.92M | 179.20%222.4M | 250.28%210.46M | 138.06%165.03M | 69.35%4.73M | 69.35%4.73M | --79.66M | --60.08M | --69.32M |
Total current assets | 19.92%1.31B | 19.92%1.31B | 28.39%1.55B | 44.13%1.9B | 52.14%2.17B | 6.75%1.09B | 6.75%1.09B | -8.11%1.21B | -5.98%1.32B | -7.55%1.43B |
Non current assets | ||||||||||
Net PPE | 118.14%1.41B | 118.14%1.41B | 131.12%1.2B | 115.60%885.07M | 123.60%783.34M | 102.33%647.29M | 102.33%647.29M | 207.94%521.01M | 197.19%410.51M | 199.22%350.33M |
-Gross PPE | 97.64%1.67B | 97.64%1.67B | 131.12%1.2B | 115.60%885.07M | 123.60%783.34M | 74.50%845.93M | 74.50%845.93M | 207.94%521.01M | 197.19%410.51M | 199.22%350.33M |
-Accumulated depreciation | -30.85%-259.91M | -30.85%-259.91M | ---- | ---- | ---- | -20.49%-198.64M | -20.49%-198.64M | ---- | ---- | ---- |
Goodwill and other intangible assets | 4.86%841.67M | 4.86%841.67M | 6.05%845.82M | 11.57%874.55M | 16.41%858.32M | 6.69%802.65M | 6.69%802.65M | 95.63%797.59M | 90.73%783.85M | 85.71%737.3M |
-Goodwill | 6.91%559.94M | 6.91%559.94M | ---- | ---- | 17.33%567.59M | 5.26%523.74M | 5.26%523.74M | --527.23M | --515.51M | --483.75M |
-Other intangible assets | 1.01%281.73M | 1.01%281.73M | ---- | ---- | 14.66%290.73M | 9.50%278.91M | 9.50%278.91M | --270.37M | --268.34M | --253.55M |
Other non current assets | 1,251.22%33.77M | 1,251.22%33.77M | 934.17%26M | --2.51M | 251,000.00%2.51M | 0.93%2.5M | 0.93%2.5M | --2.51M | ---- | -200.00%-1K |
Total non current assets | 57.55%2.47B | 57.55%2.47B | 56.50%2.24B | 58.63%1.92B | 60.51%1.76B | 44.77%1.57B | 44.77%1.57B | 145.82%1.43B | 118.79%1.21B | 112.36%1.1B |
Total assets | 42.11%3.77B | 42.11%3.77B | 43.64%3.79B | 51.07%3.82B | 55.78%3.93B | 26.32%2.65B | 26.32%2.65B | 39.15%2.64B | 29.29%2.53B | 22.55%2.53B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -14.91%220.97M | -14.91%220.97M | -15.44%177.15M | 12.48%239.45M | 19.66%259.83M | 26.37%259.68M | 26.37%259.68M | 147.97%209.49M | 143.15%212.88M | 213.39%217.14M |
-accounts payable | -13.79%220.46M | -13.79%220.46M | -13.00%173.31M | 14.41%235.67M | 20.31%256.25M | 33.59%255.71M | 33.59%255.71M | 135.80%199.21M | 135.33%205.99M | 207.52%212.99M |
-Total tax payable | -84.53%509K | -84.53%509K | -62.59%3.85M | -45.16%3.78M | -13.46%3.59M | -59.77%3.29M | -59.77%3.29M | --10.29M | 42,956.25%6.89M | 15,846.15%4.15M |
-Other payable | ---- | ---- | ---- | ---- | ---- | -88.51%679K | -88.51%679K | ---- | ---- | ---- |
Current provisions | 72.08%65.78M | 72.08%65.78M | 184.99%70.7M | 150.82%49.45M | 201.03%44.16M | 196.75%38.23M | 196.75%38.23M | -6.31%24.81M | -16.61%19.71M | -36.29%14.67M |
Current debt and capital lease obligation | 57.03%42.25M | 57.03%42.25M | 101.86%44.39M | 40.73%32.5M | 41.30%33.78M | -22.96%26.9M | -22.96%26.9M | -88.26%21.99M | -87.86%23.09M | -88.05%23.91M |
-Current debt | -50.42%2.32M | -50.42%2.32M | -84.69%243K | -57.58%982K | -4.87%3.38M | -65.73%4.67M | -65.73%4.67M | -99.03%1.59M | -98.61%2.32M | -98.02%3.55M |
-Current capital lease obligation | 79.62%39.93M | 79.62%39.93M | 116.37%44.15M | 51.68%31.52M | 49.35%30.4M | 4.44%22.23M | 4.44%22.23M | -11.36%20.41M | -10.71%20.78M | -1.17%20.36M |
Other current liabilities | 423.78%131.17M | 423.78%131.17M | 1.37%86.53M | -23.61%75.95M | 40.25%109.86M | 42.57%25.04M | 42.57%25.04M | 211.65%85.36M | 205.02%99.42M | 60.67%78.33M |
Current liabilities | -1.36%699.03M | -1.36%699.03M | 7.25%664.09M | 33.20%731.12M | 66.39%835.43M | 60.35%708.67M | 60.35%708.67M | 16.04%619.17M | 13.97%548.87M | -1.04%502.08M |
Non current liabilities | ||||||||||
Long term provisions | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 1,133.33%37K | 33.33%4K | 33.33%4K |
Long term debt and capital lease obligation | 548.65%1.11B | 548.65%1.11B | 599.48%958.81M | 840.42%690.33M | 940.49%683.71M | 132.46%171.84M | 132.46%171.84M | 786.70%137.08M | 293.01%73.41M | 460.09%65.71M |
-Long term debt | 1,415.53%596.48M | 1,415.53%596.48M | 1,094.66%577.46M | 1,170.98%558.04M | 1,324.65%549.5M | -6.57%39.36M | -6.57%39.36M | --48.34M | --43.91M | --38.57M |
-Long term capital lease obligation | 291.11%518.14M | 291.11%518.14M | 329.74%381.35M | 348.44%132.29M | 394.52%134.21M | 316.68%132.48M | 316.68%132.48M | 474.02%88.74M | 57.94%29.5M | 131.32%27.14M |
Other non current liabilities | --2K | --2K | 200.00%1K | ---- | ---- | ---- | ---- | -200.00%-1K | ---- | ---- |
Total non current liabilities | 346.56%1.15B | 346.56%1.15B | 339.72%1B | 349.70%738.19M | 379.18%732.63M | 5.82%258.61M | 5.82%258.61M | 823.07%227.76M | 477.19%164.15M | 587.49%152.89M |
Total liabilities | 91.66%1.85B | 91.66%1.85B | 96.66%1.67B | 106.07%1.47B | 139.41%1.57B | 40.93%967.28M | 40.93%967.28M | 51.71%846.93M | 39.80%713.02M | 23.67%654.97M |
Shareholders'equity | ||||||||||
Share capital | 7.17%27.68M | 7.17%27.68M | -8.33%1.55B | 6,651.34%1.74B | 7,211.38%1.89B | -98.16%25.83M | -98.16%25.83M | 7,286.08%1.69B | 12.74%25.83M | 12.74%25.83M |
-common stock | 7.17%27.68M | 7.17%27.68M | -8.33%1.55B | 6,651.34%1.74B | 7,211.38%1.89B | -98.16%25.83M | -98.16%25.83M | 7,286.08%1.69B | 12.74%25.83M | 12.74%25.83M |
Paid-in capital | -13.00%1.34B | -13.00%1.34B | ---- | ---- | ---- | --1.54B | --1.54B | ---- | 5.49%1.75B | 16.10%1.87B |
Other equity interest | 414.15%427.68M | 414.15%427.68M | 365.08%432.07M | 46,912,900.00%469.13M | 43,020,800.00%430.21M | 910.96%83.18M | 910.96%83.18M | 127.00%92.9M | 100.00%-1K | 100.00%-1K |
Total stockholders'equity | 8.82%1.8B | 8.82%1.8B | 11.10%1.98B | 21.99%2.21B | 23.92%2.32B | 16.71%1.65B | 16.71%1.65B | 33.63%1.78B | 25.57%1.81B | 22.16%1.87B |
Noncontrolling interests | 239.93%121.46M | 239.93%121.46M | 3,658.67%136.85M | --135.34M | --48.31M | --35.73M | --35.73M | --3.64M | ---- | ---- |
Total equity | 13.72%1.92B | 13.72%1.92B | 18.53%2.12B | 29.45%2.35B | 26.51%2.37B | 19.23%1.69B | 19.23%1.69B | 33.90%1.79B | 25.57%1.81B | 22.16%1.87B |
Currency Unit | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK | NOK |
No Data